[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -94.74%
YoY- 139.71%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 5,194,951 3,663,358 2,392,834 1,112,476 3,714,168 3,049,678 1,984,660 89.59%
PBT 919,791 625,890 402,115 187,087 465,710 280,003 166,158 211.95%
Tax -166,951 -93,276 -51,685 -27,894 2,274,341 -43,355 -24,666 256.57%
NP 752,840 532,614 350,430 159,193 2,740,051 236,648 141,492 203.84%
-
NP to SH 676,691 473,711 308,989 140,112 2,665,443 210,069 128,971 201.03%
-
Tax Rate 18.15% 14.90% 12.85% 14.91% -488.36% 15.48% 14.84% -
Total Cost 4,442,111 3,130,744 2,042,404 953,283 974,117 2,813,030 1,843,168 79.46%
-
Net Worth 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 19.35%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 322,676 117,337 117,337 - 146,671 58,667 58,667 210.62%
Div Payout % 47.68% 24.77% 37.97% - 5.50% 27.93% 45.49% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 12,555,068 12,437,729 12,320,392 12,203,047 12,027,040 9,680,082 9,621,397 19.35%
NOSH 4,934,079 4,934,079 4,934,079 4,934,079 4,934,074 4,934,068 4,933,931 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.49% 14.54% 14.64% 14.31% 73.77% 7.76% 7.13% -
ROE 5.39% 3.81% 2.51% 1.15% 22.16% 2.17% 1.34% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 88.55 62.44 40.79 18.96 63.31 51.98 33.83 89.59%
EPS 10.66 8.07 5.27 2.39 45.43 3.58 2.20 185.52%
DPS 5.50 2.00 2.00 0.00 2.50 1.00 1.00 210.61%
NAPS 2.14 2.12 2.10 2.08 2.05 1.65 1.64 19.35%
Adjusted Per Share Value based on latest NOSH - 4,934,079
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 83.48 58.87 38.45 17.88 59.68 49.01 31.89 89.60%
EPS 10.87 7.61 4.97 2.25 42.83 3.38 2.07 201.20%
DPS 5.19 1.89 1.89 0.00 2.36 0.94 0.94 211.41%
NAPS 2.0175 1.9987 1.9798 1.961 1.9327 1.5555 1.5461 19.35%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.62 1.57 1.70 1.75 1.72 1.69 1.74 -
P/RPS 1.83 2.51 4.17 9.23 2.72 3.25 5.14 -49.67%
P/EPS 14.05 19.44 32.28 73.28 3.79 47.20 79.15 -68.31%
EY 7.12 5.14 3.10 1.36 26.41 2.12 1.26 216.25%
DY 3.40 1.27 1.18 0.00 1.45 0.59 0.57 227.83%
P/NAPS 0.76 0.74 0.81 0.84 0.84 1.02 1.06 -19.84%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 25/11/22 24/08/22 26/05/22 25/02/22 26/11/21 24/08/21 -
Price 1.62 1.58 1.66 1.74 1.68 1.70 1.80 -
P/RPS 1.83 2.53 4.07 9.18 2.65 3.27 5.32 -50.81%
P/EPS 14.05 19.57 31.52 72.86 3.70 47.48 81.88 -69.02%
EY 7.12 5.11 3.17 1.37 27.04 2.11 1.22 223.11%
DY 3.40 1.27 1.20 0.00 1.49 0.59 0.56 231.71%
P/NAPS 0.76 0.75 0.79 0.84 0.82 1.03 1.10 -21.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment